Flat
W1K
1 bed
1 bath
Grosvenor Street, London W1K
London, England · W1K
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-50,269
↘ -17%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £33,208 | £33,291 | £33,367 | £33,466 | £33,568 | £166,900 |
| Profit Before Tax | £-10,708 | £-10,454 | £-10,186 | £-9,707 | £-9,215 | £-50,269 |
| Profit After Tax | £-10,708 | £-10,454 | £-10,186 | £-9,707 | £-9,215 | £-50,269 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £-10,699 | £7,546 | £21,944 | £33,050 | £20,572 | £72,413 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change